[IFCAMSC] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 112.99%
YoY- -97.6%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 86,099 93,979 89,412 75,373 101,623 88,877 52,007 8.76%
PBT 9,431 16,038 14,489 959 25,753 25,383 1,897 30.62%
Tax -2,700 -3,578 -4,517 -1,119 -4,220 -3,823 -242 49.45%
NP 6,731 12,460 9,972 -160 21,533 21,560 1,655 26.32%
-
NP to SH 6,689 12,076 10,158 518 21,603 22,332 1,729 25.28%
-
Tax Rate 28.63% 22.31% 31.18% 116.68% 16.39% 15.06% 12.76% -
Total Cost 79,368 81,519 79,440 75,533 80,090 67,317 50,352 7.87%
-
Net Worth 121,394 85,073 109,492 103,409 92,572 72,412 39,050 20.79%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 6,069 6,076 3,041 3,041 5,445 4,827 - -
Div Payout % 90.74% 50.32% 29.94% 587.15% 25.21% 21.62% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 121,394 85,073 109,492 103,409 92,572 72,412 39,050 20.79%
NOSH 608,290 608,290 608,290 608,290 544,545 482,751 355,000 9.38%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.82% 13.26% 11.15% -0.21% 21.19% 24.26% 3.18% -
ROE 5.51% 14.19% 9.28% 0.50% 23.34% 30.84% 4.43% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.18 15.47 14.70 12.39 18.66 18.41 14.65 -0.54%
EPS 1.10 1.99 1.67 0.09 3.97 4.63 0.49 14.42%
DPS 1.00 1.00 0.50 0.50 1.00 1.00 0.00 -
NAPS 0.20 0.14 0.18 0.17 0.17 0.15 0.11 10.47%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.15 15.45 14.70 12.39 16.71 14.61 8.55 8.75%
EPS 1.10 1.99 1.67 0.09 3.55 3.67 0.28 25.60%
DPS 1.00 1.00 0.50 0.50 0.90 0.79 0.00 -
NAPS 0.1996 0.1399 0.18 0.17 0.1522 0.119 0.0642 20.79%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.49 0.20 0.375 0.265 0.935 0.75 0.08 -
P/RPS 3.45 1.29 2.55 2.14 5.01 4.07 0.55 35.78%
P/EPS 44.46 10.06 22.46 311.19 23.57 16.21 16.43 18.03%
EY 2.25 9.94 4.45 0.32 4.24 6.17 6.09 -15.28%
DY 2.04 5.00 1.33 1.89 1.07 1.33 0.00 -
P/NAPS 2.45 1.43 2.08 1.56 5.50 5.00 0.73 22.34%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 27/02/17 01/03/16 17/02/15 27/02/14 -
Price 0.385 0.255 0.38 0.475 0.715 1.26 0.085 -
P/RPS 2.71 1.65 2.59 3.83 3.83 6.84 0.58 29.28%
P/EPS 34.94 12.83 22.76 557.80 18.02 27.24 17.45 12.26%
EY 2.86 7.79 4.39 0.18 5.55 3.67 5.73 -10.93%
DY 2.60 3.92 1.32 1.05 1.40 0.79 0.00 -
P/NAPS 1.93 1.82 2.11 2.79 4.21 8.40 0.77 16.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment